Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Surya Semesta Internusa Tbk PT
IDX:SSIA

Watchlist Manager
Surya Semesta Internusa Tbk PT Logo
Surya Semesta Internusa Tbk PT
IDX:SSIA
Watchlist
Price: 1 465 IDR 1.03% Market Closed
Market Cap: Rp6.9T
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+66%
5Y
+70%
10Y
+13%
Operating Income
+
3Y
+50%
5Y
+190%
10Y
-37%
Net Income
+
3Y
-91%
5Y
-
10Y
-98%

Earnings Waterfall
Surya Semesta Internusa Tbk PT

Income Statement
Surya Semesta Internusa Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
76 592
78 793
70 349
65 953
56 823
52 115
53 010
52 311
64 875
61 148
62 079
47 293
28 871
26 324
18 374
25 619
23 379
21 531
20 408
19 110
17 564
17 709
17 587
25 882
31 335
41 502
47 456
46 589
41 615
42 410
42 343
40 886
42 889
45 719
49 060
51 315
0
48 484
47 189
48 842
0
0
0
0
131 615
63 295
94 538
125 517
0
93 408
96 988
102 714
0
106 334
110 953
117 048
180 760
210 505
232 704
250 864
242 771
223 017
206 510
186 681
171 014
164 256
156 113
161 858
176 649
185 665
202 302
200 071
201 865
204 837
204 408
222 199
222 389
226 827
236 707
232 816
233 945
230 524
221 782
213 236
207 491
213 700
212 165
187 836
186 577
117 233
89 294
88 964
Revenue
436 056
N/A
501 083
+15%
559 839
+12%
660 644
+18%
717 382
+9%
745 756
+4%
777 493
+4%
779 992
+0%
820 367
+5%
862 261
+5%
914 314
+6%
1 015 950
+11%
1 073 215
+6%
1 121 014
+4%
1 160 801
+4%
1 130 079
-3%
1 097 178
-3%
1 106 191
+1%
1 096 229
-1%
1 117 323
+2%
1 217 803
+9%
1 299 702
+7%
1 395 554
+7%
1 623 195
+16%
1 753 280
+8%
1 751 882
0%
1 788 139
+2%
1 602 445
-10%
1 484 102
-7%
1 445 737
-3%
1 467 352
+1%
1 546 381
+5%
1 690 096
+9%
2 341 438
+39%
2 482 750
+6%
2 683 922
+8%
2 878 775
+7%
2 784 981
-3%
3 103 300
+11%
3 365 433
+8%
3 564 594
+6%
3 788 546
+6%
4 147 254
+9%
4 256 457
+3%
4 582 741
+8%
4 393 902
-4%
4 413 859
+0%
4 486 658
+2%
4 464 400
0%
4 863 691
+9%
4 783 438
-2%
5 065 972
+6%
4 867 889
-4%
4 730 062
-3%
4 452 377
-6%
4 027 520
-10%
3 796 963
-6%
3 411 332
-10%
3 268 432
-4%
3 137 406
-4%
3 274 151
+4%
3 389 581
+4%
3 238 693
-4%
3 576 896
+10%
3 681 835
+3%
3 596 210
-2%
3 975 407
+11%
3 792 267
-5%
4 006 438
+6%
4 064 776
+1%
3 658 536
-10%
3 362 613
-8%
2 947 321
-12%
2 512 353
-15%
2 352 558
-6%
2 215 041
-6%
2 352 909
+6%
2 672 267
+14%
3 030 536
+13%
3 429 138
+13%
3 614 941
+5%
3 807 456
+5%
3 904 563
+3%
4 166 336
+7%
4 537 654
+9%
4 670 328
+3%
5 041 162
+8%
5 378 907
+7%
6 251 910
+16%
6 228 530
0%
6 022 061
-3%
5 705 344
-5%
Gross Profit
Cost of Revenue
(359 992)
(414 928)
(463 857)
(548 065)
(617 564)
(645 377)
(673 681)
(675 298)
(709 656)
(747 443)
(800 462)
(873 138)
(926 202)
(976 214)
(1 012 149)
(1 006 117)
(982 524)
(985 017)
(971 679)
(989 808)
(1 066 852)
(1 132 320)
(1 222 133)
(1 388 567)
(1 464 488)
(1 428 022)
(1 407 248)
(1 228 163)
(1 136 303)
(1 102 250)
(1 104 999)
(1 152 836)
(1 211 694)
(1 686 192)
(1 801 245)
(1 945 847)
(2 096 390)
(1 912 389)
(2 085 374)
(2 194 255)
(2 291 588)
(2 485 901)
(2 795 645)
(2 905 691)
(3 284 957)
(3 251 914)
(3 274 177)
(3 459 569)
(3 428 249)
(3 653 020)
(3 680 559)
(3 773 632)
(3 706 189)
(3 568 907)
(3 292 624)
(3 029 082)
(2 745 296)
(2 501 595)
(2 409 657)
(2 289 124)
(2 425 621)
(2 591 662)
(2 444 383)
(2 760 688)
(2 722 383)
(2 630 716)
(2 968 612)
(2 767 102)
(2 930 557)
(2 998 409)
(2 736 489)
(2 629 883)
(2 319 343)
(1 989 414)
(1 827 481)
(1 674 528)
(1 841 766)
(2 119 313)
(2 369 808)
(2 611 719)
(2 702 540)
(2 781 886)
(2 830 101)
(3 031 871)
(3 216 906)
(3 265 896)
(3 550 103)
(3 650 161)
(4 503 640)
(4 582 405)
(4 450 469)
(4 394 200)
Gross Profit
76 065
N/A
86 156
+13%
95 982
+11%
112 580
+17%
99 818
-11%
100 379
+1%
103 812
+3%
104 694
+1%
110 712
+6%
114 818
+4%
113 852
-1%
142 812
+25%
147 013
+3%
144 798
-2%
148 651
+3%
123 961
-17%
114 654
-8%
121 175
+6%
124 550
+3%
127 515
+2%
150 950
+18%
167 380
+11%
173 419
+4%
234 626
+35%
288 791
+23%
323 860
+12%
380 891
+18%
374 282
-2%
347 799
-7%
343 487
-1%
362 353
+5%
393 545
+9%
478 402
+22%
655 247
+37%
681 506
+4%
738 075
+8%
782 385
+6%
872 591
+12%
1 017 925
+17%
1 171 177
+15%
1 273 006
+9%
1 302 644
+2%
1 351 608
+4%
1 350 766
0%
1 297 785
-4%
1 141 990
-12%
1 139 684
0%
1 027 091
-10%
1 036 151
+1%
1 210 671
+17%
1 102 879
-9%
1 292 340
+17%
1 161 700
-10%
1 161 155
0%
1 159 753
0%
998 439
-14%
1 051 667
+5%
909 738
-13%
858 776
-6%
848 283
-1%
848 529
+0%
797 921
-6%
794 312
0%
816 209
+3%
959 452
+18%
965 494
+1%
1 006 795
+4%
1 025 165
+2%
1 075 881
+5%
1 066 367
-1%
922 047
-14%
732 730
-21%
627 978
-14%
522 939
-17%
525 076
+0%
540 513
+3%
511 143
-5%
552 953
+8%
660 728
+19%
817 419
+24%
912 401
+12%
1 025 570
+12%
1 074 462
+5%
1 134 466
+6%
1 320 748
+16%
1 404 432
+6%
1 491 058
+6%
1 728 746
+16%
1 748 271
+1%
1 646 124
-6%
1 571 591
-5%
1 311 143
-17%
Operating Income
Operating Expenses
(81 653)
(83 113)
(81 316)
(76 983)
(83 190)
(83 707)
(85 775)
(87 730)
(89 074)
(90 643)
(92 685)
(94 636)
(90 848)
(94 427)
(97 104)
(99 644)
(95 895)
(97 719)
(100 544)
(103 248)
(107 120)
(109 861)
(109 855)
(139 572)
(172 109)
(203 332)
(242 521)
(256 902)
(265 246)
(271 055)
(278 338)
(289 583)
(318 097)
(336 547)
(343 487)
(343 244)
(329 360)
(343 032)
(360 912)
(387 602)
(377 409)
(396 607)
(400 139)
(418 449)
(439 499)
(515 519)
(531 643)
(535 276)
(524 128)
(487 894)
(490 959)
(490 328)
(623 188)
(603 356)
(646 563)
(672 250)
(658 436)
(625 690)
(616 202)
(613 673)
(587 676)
(587 435)
(595 921)
(640 463)
(669 984)
(689 861)
(702 485)
(674 601)
(682 434)
(676 052)
(615 289)
(557 859)
(477 936)
(435 933)
(444 247)
(441 956)
(403 472)
(415 346)
(432 455)
(479 076)
(595 163)
(628 664)
(666 280)
(696 024)
(735 673)
(809 286)
(764 507)
(833 414)
(878 966)
(833 875)
(903 113)
(804 830)
Selling, General & Administrative
(76 126)
(76 895)
(74 394)
(69 320)
(74 687)
(73 020)
(74 924)
(76 826)
(80 334)
(81 880)
(83 995)
(88 295)
(85 321)
(89 659)
(93 130)
(94 115)
(90 368)
(92 192)
(95 017)
(97 721)
(101 562)
(104 687)
(105 067)
(135 073)
(168 123)
(199 346)
(238 535)
(253 012)
(261 621)
(268 427)
(276 706)
(288 948)
(317 565)
(336 518)
(343 457)
(343 213)
(329 360)
(324 588)
(342 469)
(369 160)
(308 577)
(374 814)
(366 563)
(354 517)
(364 126)
(379 277)
(395 511)
(411 605)
(429 580)
(444 002)
(468 102)
(493 359)
(522 531)
(533 754)
(546 915)
(536 131)
(523 395)
(521 709)
(521 107)
(524 650)
(516 997)
(523 137)
(520 248)
(564 037)
(583 486)
(591 493)
(602 336)
(573 273)
(585 587)
(582 100)
(525 211)
(471 843)
(402 763)
(380 958)
(386 279)
(385 881)
(353 808)
(364 227)
(384 489)
(419 000)
(491 816)
(525 763)
(561 946)
(603 172)
(654 510)
(729 150)
(756 578)
(806 514)
(852 618)
(826 511)
(826 246)
(813 643)
Depreciation & Amortization
(5 527)
(6 219)
(6 921)
(7 663)
(8 504)
(10 687)
(10 852)
(10 904)
(8 740)
(8 762)
(8 688)
(6 339)
(5 527)
(4 766)
(3 973)
(5 528)
(5 527)
(5 528)
(5 528)
(5 528)
(5 558)
(5 174)
(4 789)
(4 500)
(3 986)
(3 987)
(3 987)
(3 891)
(3 625)
0
0
0
(532)
0
0
0
0
0
0
0
(46 311)
(12 294)
(27 666)
(44 496)
(61 628)
(64 826)
(65 263)
(64 968)
(69 299)
(71 311)
(73 542)
(76 825)
(81 358)
(84 399)
(87 514)
(91 708)
(95 575)
(98 351)
(101 382)
(101 997)
(97 100)
(97 813)
(97 701)
(98 296)
(98 558)
(98 833)
(99 148)
(98 599)
(98 205)
(97 480)
(97 100)
(96 348)
(104 195)
(95 841)
(95 693)
(95 732)
(95 847)
(95 224)
(95 072)
(95 315)
(95 828)
(95 567)
(95 292)
(94 508)
(94 370)
(95 137)
(96 593)
(97 976)
(98 460)
(98 767)
(99 117)
(99 876)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 628)
(1 632)
(635)
0
(29)
(30)
(31)
0
(18 444)
(18 443)
(18 442)
(22 522)
(9 498)
(5 909)
(19 436)
(13 745)
(71 415)
(70 868)
(58 703)
(25 249)
27 419
50 685
79 855
(19 298)
14 798
(12 133)
(44 410)
(39 465)
(5 628)
6 288
12 975
26 421
33 514
22 028
21 870
12 060
465
(1 001)
(2 729)
1 357
3 528
7 023
10 333
29 022
40 866
37 726
39 657
46 183
44 105
47 105
35 239
(7 518)
(7 335)
(9 042)
1 656
13 207
15 002
88 664
71 076
72 112
91 403
22 250
108 689
Operating Income
(5 588)
N/A
3 043
N/A
14 667
+382%
35 598
+143%
16 628
-53%
16 671
+0%
18 036
+8%
16 963
-6%
21 637
+28%
24 176
+12%
21 168
-12%
48 177
+128%
56 165
+17%
50 372
-10%
51 547
+2%
24 317
-53%
18 759
-23%
23 455
+25%
24 006
+2%
24 267
+1%
43 830
+81%
57 519
+31%
63 564
+11%
95 053
+50%
116 683
+23%
120 527
+3%
138 369
+15%
117 380
-15%
82 553
-30%
72 432
-12%
84 015
+16%
103 962
+24%
160 304
+54%
318 699
+99%
338 019
+6%
394 832
+17%
453 025
+15%
529 560
+17%
657 013
+24%
783 574
+19%
895 597
+14%
906 037
+1%
951 469
+5%
932 318
-2%
858 286
-8%
626 471
-27%
608 041
-3%
491 814
-19%
512 024
+4%
722 777
+41%
611 920
-15%
802 012
+31%
538 513
-33%
557 799
+4%
513 191
-8%
326 189
-36%
393 231
+21%
284 048
-28%
242 573
-15%
234 609
-3%
260 853
+11%
210 484
-19%
198 389
-6%
175 745
-11%
289 467
+65%
275 633
-5%
304 310
+10%
350 564
+15%
393 447
+12%
390 315
-1%
306 758
-21%
174 872
-43%
150 042
-14%
87 005
-42%
80 829
-7%
98 557
+22%
107 671
+9%
137 607
+28%
228 273
+66%
338 343
+48%
317 238
-6%
396 906
+25%
408 182
+3%
438 441
+7%
585 075
+33%
595 146
+2%
726 551
+22%
895 332
+23%
869 305
-3%
812 249
-7%
668 478
-18%
506 314
-24%
Pre-Tax Income
Interest Income Expense
59 489
10 267
(11 331)
2 990
(23 929)
(52 170)
(174 783)
(141 178)
(135 994)
(133 456)
(80 416)
(90 262)
(47 828)
(5 270)
3 520
5 437
5 030
(17 538)
9 923
7 158
(10 306)
(339)
(3 512)
(21 044)
(85 305)
(133 730)
(94 160)
(63 416)
23 744
56 853
4 717
12 167
5 975
(6 870)
(8 346)
(33 471)
(37 293)
(41 884)
(35 462)
(36 516)
(32 024)
(61 609)
(75 989)
(143 243)
21 852
69 195
120 805
208 336
159 012
162 463
135 081
129 695
8 120
(111 361)
(197 224)
(235 078)
(204 427)
(244 586)
(226 749)
(247 089)
(211 013)
(154 805)
(117 619)
(87 530)
(77 227)
(72 821)
(73 137)
(81 845)
(128 801)
(129 219)
(157 264)
(169 910)
(153 669)
(184 892)
(190 033)
(210 633)
(239 483)
(248 478)
(264 005)
(261 880)
(11 493)
(213 437)
(196 045)
(185 234)
(213 393)
(222 078)
(169 457)
(173 084)
(216 019)
(159 913)
(171 642)
(137 249)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14 390
17 445
31 721
76 894
26 791
24 261
10 634
(34 254)
2 844
4 986
4 029
4 349
2 565
1 407
1 996
1 301
7 884
7 854
1 739 020
1 740 236
1 732 604
1 733 637
1 916
877
1 362
24
354
757
(13 211)
(13 934)
(13 993)
(14 011)
(20 809)
(20 037)
(20 055)
(20 554)
(8 057)
(8 105)
199 679
199 740
426
208 573
884
867
368
(16)
(16)
854
2 821
2 998
3 102
2 541
Gain/Loss on Disposition of Assets
0
0
0
117 173
50 495
0
0
(891)
65 787
0
0
0
26 161
5 461
5 500
5 570
138
146
142
197
217
277
267
167
145
80
55
111
383
531
1 317
2 171
2 027
1 910
1 188
350
457
195
231
13 888
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
8 263
10 109
10 010
2 534
112
48 175
48 168
(5 644)
(4 457)
61 585
41 364
(417)
(13 972)
8 877
39 533
20 701
14 735
11 698
1 521
(158)
(4 514)
(2 837)
(2 865)
(485)
(18 116)
(15 608)
(18 085)
(20 103)
6 151
5 654
8 512
5 249
27 551
29 511
26 202
28 791
(31 100)
(2 847)
(6 911)
(7 705)
0
1 470
8 259
(4 523)
0
(2)
(2)
(1)
(142 449)
(183 436)
(219 872)
(272 080)
(156 954)
(150 865)
(141 330)
(108 189)
(103 446)
(87 068)
(81 658)
(83 783)
(84 348)
(88 558)
(88 270)
(86 309)
(88 434)
(86 267)
(83 574)
(85 108)
(86 601)
(88 463)
(86 755)
(79 775)
(75 810)
(65 712)
(59 017)
(57 874)
(56 562)
(62 740)
(69 836)
(78 219)
(82 819)
(86 563)
(87 919)
(85 916)
(96 949)
(97 110)
(107 773)
(121 602)
(151 844)
(154 777)
(149 885)
(148 481)
Pre-Tax Income
62 163
N/A
23 419
-62%
13 346
-43%
158 294
+1 086%
43 306
-73%
12 676
-71%
(108 579)
N/A
(130 749)
-20%
(53 027)
+59%
(47 695)
+10%
(17 884)
+63%
(42 502)
-138%
20 526
N/A
59 440
+190%
100 100
+68%
56 027
-44%
38 661
-31%
17 761
-54%
35 591
+100%
31 462
-12%
29 228
-7%
54 618
+87%
57 452
+5%
73 689
+28%
13 406
-82%
(28 732)
N/A
26 179
N/A
33 973
+30%
112 830
+232%
135 471
+20%
98 562
-27%
123 551
+25%
195 858
+59%
343 252
+75%
357 064
+4%
390 502
+9%
385 090
-1%
485 023
+26%
614 870
+27%
753 240
+23%
877 963
+17%
863 343
-2%
915 460
+6%
861 446
-6%
906 929
+5%
719 925
-21%
739 478
+3%
665 895
-10%
531 431
-20%
706 790
+33%
531 158
-25%
663 976
+25%
392 244
-41%
296 978
-24%
176 633
-41%
(15 778)
N/A
93 243
N/A
(39 751)
N/A
1 673 188
N/A
1 643 974
-2%
1 698 097
+3%
1 700 760
+0%
(5 582)
N/A
2 783
N/A
125 168
+4 398%
116 570
-7%
147 954
+27%
184 368
+25%
164 833
-11%
158 699
-4%
48 746
-69%
(88 824)
N/A
(100 245)
-13%
(183 635)
-83%
(188 275)
-3%
(190 504)
-1%
(196 431)
-3%
(181 715)
+7%
94 111
N/A
197 984
+110%
223 353
+13%
305 479
+37%
125 103
-59%
168 158
+34%
275 101
+64%
275 942
+0%
449 306
+63%
601 500
+34%
504 263
-16%
500 557
-1%
350 053
-30%
223 125
-36%
Net Income
Tax Provision
(20 651)
(20 464)
(20 094)
(22 792)
(14 110)
(13 673)
(16 133)
(17 215)
8 062
7 142
7 385
6 635
(14 569)
(15 250)
(16 294)
(16 557)
(13 270)
(11 387)
(8 270)
(7 248)
(11 462)
(15 260)
(18 805)
(23 598)
(27 064)
(28 303)
(45 861)
(54 296)
(58 648)
(63 987)
(54 761)
(55 059)
(55 536)
(78 337)
(93 923)
(101 075)
(106 914)
(107 107)
(105 088)
(116 273)
(139 345)
(144 417)
(159 375)
(165 227)
(160 313)
(148 910)
(151 320)
(147 856)
(15 682)
4 039
48 335
88 571
(9 062)
2 160
8 344
1 768
7 612
7 974
(401 078)
(407 317)
(456 740)
(460 818)
(63 456)
(68 568)
(35 335)
(35 025)
(33 355)
(30 907)
(28 522)
(28 932)
(19 344)
8 343
22 958
34 304
31 704
23 338
5 258
2 121
617
(20 489)
(15 437)
(27 048)
(35 874)
(36 852)
(43 555)
(47 404)
(53 184)
(50 125)
(55 714)
(44 143)
(18 349)
9 396
Income from Continuing Operations
41 512
2 954
(6 750)
135 500
29 195
(998)
(124 712)
(147 964)
(44 966)
(40 553)
(10 499)
(35 866)
5 957
44 191
83 807
39 470
25 392
6 373
27 320
24 213
17 766
39 358
38 646
50 090
(13 658)
(57 036)
(19 682)
(20 323)
54 182
71 483
43 799
68 490
140 323
264 913
263 140
289 426
278 175
377 916
509 782
636 967
738 618
718 925
756 084
696 219
746 616
571 016
588 159
518 039
515 749
710 830
579 494
752 548
383 182
299 140
184 979
(14 008)
100 855
(31 777)
1 272 110
1 236 657
1 241 357
1 239 941
(69 039)
(65 786)
89 833
81 545
114 598
153 461
136 311
129 768
29 401
(80 481)
(77 287)
(149 332)
(156 571)
(167 166)
(191 172)
(179 595)
94 729
177 495
207 916
278 431
89 229
131 306
231 546
228 538
396 122
551 375
448 549
456 414
331 704
232 521
Income to Minority Interest
(312)
(95)
(78)
(1 214)
(412)
(357)
(977)
(944)
(703)
(976)
(1 203)
(1 972)
(2 607)
(2 855)
(3 258)
(3 451)
(3 853)
(4 326)
(4 333)
(4 697)
(6 040)
(6 385)
(6 942)
(10 402)
1 954
2 992
(12 282)
(18 294)
(36 584)
0
(31 564)
(29 720)
(24 734)
(35 016)
(30 068)
(28 650)
(20 694)
(15 267)
(12 909)
(17 064)
(31 365)
(34 135)
(38 788)
(53 689)
(55 476)
(67 751)
(89 416)
(84 383)
(98 797)
(102 455)
(95 844)
(87 781)
(80 719)
(68 234)
(47 327)
(41 871)
(38 390)
(34 933)
(66 358)
(62 916)
(63 042)
(73 527)
(43 449)
(50 793)
(52 159)
(45 953)
(54 770)
(58 301)
(44 003)
(43 995)
(26 142)
(16 968)
(10 255)
1 155
1 101
8 501
(9 044)
(18 549)
(24 603)
(37 946)
(32 101)
(35 977)
(44 156)
(49 958)
(54 971)
(57 507)
(62 695)
(122 684)
(214 323)
(229 010)
(235 444)
(220 245)
Net Income (Common)
64 342
N/A
26 002
-60%
16 316
-37%
48 537
+197%
(10 830)
N/A
(40 969)
-278%
(165 303)
-303%
(108 365)
+34%
(64 756)
+40%
(60 617)
+6%
(30 790)
+49%
(22 320)
+28%
72 352
N/A
110 338
+53%
149 551
+36%
99 150
-34%
21 539
-78%
2 047
-90%
22 987
+1 023%
19 516
-15%
11 726
-40%
32 974
+181%
31 706
-4%
39 691
+25%
(11 704)
N/A
(54 042)
-362%
(31 963)
+41%
(38 616)
-21%
17 599
N/A
35 489
+102%
12 002
-66%
37 253
+210%
115 588
+210%
228 381
+98%
231 790
+1%
260 777
+13%
257 481
-1%
362 648
+41%
496 872
+37%
619 903
+25%
707 253
+14%
684 791
-3%
717 297
+5%
642 529
-10%
691 140
+8%
503 264
-27%
498 742
-1%
433 656
-13%
416 953
-4%
608 374
+46%
483 649
-21%
664 766
+37%
302 463
-55%
230 906
-24%
137 652
-40%
(55 879)
N/A
62 465
N/A
(66 709)
N/A
1 205 754
N/A
1 173 743
-3%
1 178 315
+0%
1 166 415
-1%
(112 488)
N/A
(116 579)
-4%
37 674
N/A
35 592
-6%
59 828
+68%
95 161
+59%
92 308
-3%
85 773
-7%
3 259
-96%
(97 449)
N/A
(87 542)
+10%
(148 176)
-69%
(155 470)
-5%
(158 666)
-2%
(200 217)
-26%
(198 144)
+1%
70 126
N/A
139 550
+99%
175 815
+26%
242 454
+38%
45 073
-81%
81 348
+80%
176 575
+117%
171 031
-3%
333 427
+95%
428 692
+29%
234 226
-45%
227 404
-3%
96 260
-58%
12 275
-87%
EPS (Diluted)
21.75
N/A
8.79
-60%
5.51
-37%
16.4
+198%
-3.66
N/A
-13.85
-278%
-55.88
-303%
-36.63
+34%
-21.89
+40%
-20.49
+6%
-10.4
+49%
-7.46
+28%
23.28
N/A
29.07
+25%
39.4
+36%
26.12
-34%
5.68
-78%
0.54
-90%
6.06
+1 022%
5.14
-15%
3.09
-40%
8.69
+181%
8.36
-4%
6.08
-27%
-2.79
N/A
-11.48
-311%
-6.79
+41%
-8.2
-21%
3.74
N/A
7.55
+102%
2.55
-66%
7.91
+210%
24.57
+211%
48.54
+98%
49.26
+1%
55.43
+13%
54.72
-1%
77.07
+41%
105.6
+37%
131.75
+25%
150.31
+14%
145.54
-3%
152.45
+5%
136.76
-10%
147.41
+8%
121.62
-17%
95.89
-21%
92.85
-3%
89.29
-4%
130.27
+46%
103.57
-20%
142.36
+37%
64.77
-55%
49.45
-24%
29.48
-40%
-11.96
N/A
13.38
N/A
-14.28
N/A
258.21
N/A
251.35
-3%
252.39
+0%
250.89
-1%
-24.19
N/A
-25.07
-4%
8.1
N/A
7.66
-5%
12.87
+68%
20.47
+59%
19.85
-3%
18.44
-7%
0.72
-96%
-21.33
N/A
-19.1
+10%
-32.57
-71%
-34.18
-5%
-34.88
-2%
-44.02
-26%
-43.56
+1%
15.42
N/A
30.68
+99%
38.65
+26%
53.3
+38%
9.91
-81%
17.88
+80%
38.8
+117%
37.54
-3%
71.7
+91%
93.1
+30%
50.87
-45%
49.16
-3%
20.72
-58%
2.65
-87%

See Also

Summary
SSIA intrinsic value, competitors valuation, and company profile.
DCF Valuation
SSIA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SSIA stock valuation using valuation multiples.
Wall Street Estimates
SSIA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SSIA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 319,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.